2800 12th Ave N
St. Petersburg, Florida, 33713-5508
4 bed • 3 bath • 10 guests • $360,000
Annual Revenue
$79,944
Profit (Cash Flow)
$31,595
Cash on Cash Return
33.8%
Annual Revenue
AirDNA projects $384/night at 57% occupancy ($79,944).
Occupancy Rate
Avg Daily Rate
Return Metrics
33.77% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
33.77%
Cap Rate
15.51%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$17,085
Deductible property tax
$3,563
Your total deduction
$24,565
Your adjusted annual income
$150,000 - $24,565 = $125,434
Taxes on $125,434 (30%)
$37,630
Your old tax bill
$45,000
Your new tax bill
$37,630
Estimated tax savings
$7,369
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com